Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.39 | 9.05 | 9.82 | 10.74 | 9.91 | 11.89 | 12.68 | 14.24 | 16.75 | 20.07 |
| Growth | +7.9% | +8.6% | +9.3% | −7.7% | +19.9% | +6.7% | +12.3% | +17.6% | +19.9% | |
| Operating income | 0.45 | 1.29 | 1.51 | 1.52 | −0.08 | 1.20 | 1.65 | 2.34 | 2.60 | 3.61 |
| Net income | 0.35 | 0.10 | 1.67 | 4.70 | −0.08 | 1.04 | 0.70 | 1.59 | 1.85 | 2.89 |
| Growth | −70.0% | +1,506.7% | +181.3% | −101.7% | −32.9% | +128.1% | +16.0% | +56.7% | ||
| EPS, diluted | 0.25 | 0.08 | 1.19 | 3.33 | −0.08 | 0.69 | 0.45 | 1.07 | 1.25 | 1.94 |
| Growth | −68.0% | +1,387.5% | +179.8% | −102.4% | −34.8% | +137.8% | +16.8% | +55.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.1% | 71.3% | 71.4% | 71.0% | 65.0% | 68.8% | 68.8% | 69.5% | 68.6% | 69.0% |
| Operating margin | 5.3% | 14.2% | 15.3% | 14.1% | −0.8% | 10.1% | 13.0% | 16.5% | 15.5% | 18.0% |
| Net margin | 4.1% | 1.1% | 17.0% | 43.8% | −0.8% | 8.8% | 5.5% | 11.2% | 11.0% | 14.4% |
| Free cash flow margin | 9.6% | 12.2% | −0.1% | 12.8% | 11.4% | 11.1% | 7.4% | 12.6% | 15.8% | 18.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.18 | 1.43 | 0.31 | 1.84 | 1.51 | 1.87 | 1.53 | 2.50 | 3.44 | 4.53 |
| Capital expenditure | −0.38 | −0.32 | −0.32 | −0.46 | −0.38 | −0.55 | −0.59 | −0.71 | −0.79 | −0.88 |
| Free cash flow | 0.81 | 1.11 | −0.01 | 1.38 | 1.13 | 1.32 | 0.94 | 1.79 | 2.65 | 3.66 |
| Growth | +37.3% | −100.5% | −17.7% | +16.3% | −28.7% | +91.0% | +47.6% | +38.3% | ||
| Buybacks | 0.00 | n/a | 0.00 | 0.00 | −0.54 | 0.00 | 0.00 | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | 0.00 | 0.00 | −0.03 | −0.06 | −0.06 | −0.03 | 0.00 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.20 | 0.19 | 0.15 | 0.22 | 1.73 | 1.93 | 0.93 | 0.87 | 0.41 | 1.97 |
| Total debt | 5.67 | 3.82 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5.47 | −3.63 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 6.73 | 7.01 | 8.73 | 13.88 | 15.33 | 16.62 | 17.57 | 19.28 | 21.77 | 24.23 |
| Debt to equity | 0.84 | 0.54 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.20 | 0.19 | 0.15 | 0.22 | 1.73 | 1.93 | 0.93 | 0.87 | 0.41 | 1.97 | |
| 0.96 | 1.08 | 1.17 | 1.58 | 1.35 | 1.61 | 1.87 | 2.48 | 2.81 | 2.94 | |
| 1.63 | 1.70 | 1.78 | 2.08 | 2.08 | 2.25 | 2.45 | 2.86 | 3.29 | 4.04 | |
| 6.68 | 7.00 | 7.91 | 10.18 | 9.95 | 11.99 | 12.92 | 14.39 | 17.09 | 18.28 | |
| 18.10 | 19.04 | 21.00 | 30.57 | 30.78 | 32.23 | 32.47 | 35.14 | 39.40 | 43.67 | |
| Growth | +5.2% | +10.3% | +45.6% | +0.7% | +4.7% | +0.7% | +8.2% | +12.1% | +10.9% | |
| Liabilities | ||||||||||
| 0.25 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 5.42 | 3.82 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 5.67 | 3.82 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| −8.58 | −8.39 | −6.95 | −2.25 | −2.38 | −1.39 | −0.75 | 0.82 | 2.67 | 5.57 | |
| 6.73 | 7.01 | 8.73 | 13.88 | 15.33 | 16.62 | 17.57 | 19.28 | 21.77 | 24.23 | |
| Growth | +4.1% | +24.4% | +59.0% | +10.4% | +8.5% | +5.7% | +9.7% | +12.9% | +11.3% | |
| Per share and net cash | ||||||||||
| calc | −5.47 | −3.63 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 1,362 | 1,373 | 1,385 | 1,395 | 1,417 | 1,427 | 1,435 | 1,467 | 1,476 | 1,484 | |
| calc | 4.94 | 5.11 | 6.30 | 9.95 | 10.81 | 11.65 | 12.25 | 13.14 | 14.75 | 16.33 |
Lines marked calc are worked out here from filed figures; point at one for how.